| Revenue | DKK -636K | -62% |
| EBITDA | DKK -702K | +60% |
| Net profit | DKK -593K | +56% |
| Total assets | DKK 2,9M | +83% |
| Equity | DKK 434K | +91% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 581 | 1.322 | 372 | 646 | 111 | 228 | 2.125 | 1.076 | 1.054 | 905 | 73 | 2.712 | -1.672 | -636 |
| Staff expenses | -182 | -471 | -273 | -650 | -376 | -520 | -895 | -565 | -326 | -480 | -228 | -23 | -66 | -66 |
| EBITDA | 270 | 850 | 99 | -5 | -265 | -292 | 1.230 | 511 | 728 | 425 | -155 | 2.690 | -1.739 | -702 |
| Depreciation & amort. | 71 | 61 | 22 | 22 | 22 | -17 | -13 | -0 | -1 | -13 | -4 | -4 | -4 | -3 |
| EBIT | 199 | 789 | 76 | -27 | -287 | -310 | 1.217 | 511 | 728 | 412 | -159 | 2.686 | -1.742 | -706 |
| Net financials | -8 | -0 | 1 | 3 | -1 | -31 | -4 | -21 | -18 | -21 | -56 | 39 | -12 | -54 |
| Profit before tax | 191 | 789 | 77 | -24 | -288 | -340 | 1.213 | 489 | 709 | 391 | -214 | 2.727 | -1.726 | -757 |
| Tax | 7 | 247 | 23 | -3 | -53 | -67 | 273 | 114 | 187 | 93 | -38 | 615 | -379 | -164 |
| Net profit | 184 | 542 | 54 | -21 | -236 | -274 | 939 | 375 | 523 | 298 | -176 | 2.111 | -1.348 | -593 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 314 | 1.077 | 839 | 1.992 | 827 | 823 | 3.046 | 2.258 | 2.844 | 3.847 | 2.627 | 6.602 | 1.602 | 2.938 |
| Equity | 187 | 729 | 783 | 762 | 377 | 103 | 1.042 | 1.418 | 1.940 | 2.239 | 2.063 | 4.174 | 227 | 434 |
| Long-term debt | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 348 | 56 | 1.230 | 451 | 720 | 2.003 | 840 | 904 | 1.608 | 564 | 2.426 | 1.374 | 2.504 |
| Total debt | 127 | 348 | 56 | 1.230 | 451 | 720 | 2.003 | 840 | 904 | 1.608 | 564 | 2.426 | 1.374 | 2.504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SJ FRIBERG HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steven John Friberg | Management | 0 companies |
| Walter John Pitman | Chairman | 0 companies |
| Laila Joan Friberg | Board of Directors | 0 companies |